Highlights

[POHKONG] YoY Annualized Quarter Result on 2011-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 29-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     -6.25%    YoY -     17.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 814,078 785,212 866,118 679,870 593,198 592,448 522,822 7.65%
  YoY % 3.68% -9.34% 27.39% 14.61% 0.13% 13.32% -
  Horiz. % 155.71% 150.19% 165.66% 130.04% 113.46% 113.32% 100.00%
PBT 15,740 56,426 87,080 58,824 50,082 40,300 41,538 -14.92%
  YoY % -72.11% -35.20% 48.03% 17.46% 24.27% -2.98% -
  Horiz. % 37.89% 135.84% 209.64% 141.61% 120.57% 97.02% 100.00%
Tax -3,866 -14,796 -26,772 -18,006 -15,374 -10,474 -13,910 -19.20%
  YoY % 73.87% 44.73% -48.68% -17.12% -46.78% 24.70% -
  Horiz. % 27.79% 106.37% 192.47% 129.45% 110.52% 75.30% 100.00%
NP 11,874 41,630 60,308 40,818 34,708 29,826 27,628 -13.12%
  YoY % -71.48% -30.97% 47.75% 17.60% 16.37% 7.96% -
  Horiz. % 42.98% 150.68% 218.29% 147.74% 125.63% 107.96% 100.00%
NP to SH 11,874 41,630 60,308 40,818 34,708 29,826 27,500 -13.05%
  YoY % -71.48% -30.97% 47.75% 17.60% 16.37% 8.46% -
  Horiz. % 43.18% 151.38% 219.30% 148.43% 126.21% 108.46% 100.00%
Tax Rate 24.56 % 26.22 % 30.74 % 30.61 % 30.70 % 25.99 % 33.49 % -5.03%
  YoY % -6.33% -14.70% 0.42% -0.29% 18.12% -22.39% -
  Horiz. % 73.34% 78.29% 91.79% 91.40% 91.67% 77.61% 100.00%
Total Cost 802,204 743,582 805,810 639,052 558,490 562,622 495,194 8.36%
  YoY % 7.88% -7.72% 26.09% 14.42% -0.73% 13.62% -
  Horiz. % 162.00% 150.16% 162.73% 129.05% 112.78% 113.62% 100.00%
Net Worth 443,180 406,248 369,316 324,408 295,387 271,145 242,647 10.55%
  YoY % 9.09% 10.00% 13.84% 9.82% 8.94% 11.74% -
  Horiz. % 182.64% 167.42% 152.20% 133.70% 121.74% 111.74% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 443,180 406,248 369,316 324,408 295,387 271,145 242,647 10.55%
  YoY % 9.09% 10.00% 13.84% 9.82% 8.94% 11.74% -
  Horiz. % 182.64% 167.42% 152.20% 133.70% 121.74% 111.74% 100.00%
NOSH 410,352 410,352 410,352 410,643 410,260 410,826 117,220 23.20%
  YoY % 0.00% 0.00% -0.07% 0.09% -0.14% 250.47% -
  Horiz. % 350.07% 350.07% 350.07% 350.32% 349.99% 350.47% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 1.46 % 5.30 % 6.96 % 6.00 % 5.85 % 5.03 % 5.28 % -19.27%
  YoY % -72.45% -23.85% 16.00% 2.56% 16.30% -4.73% -
  Horiz. % 27.65% 100.38% 131.82% 113.64% 110.80% 95.27% 100.00%
ROE 2.68 % 10.25 % 16.33 % 12.58 % 11.75 % 11.00 % 11.33 % -21.34%
  YoY % -73.85% -37.23% 29.81% 7.06% 6.82% -2.91% -
  Horiz. % 23.65% 90.47% 144.13% 111.03% 103.71% 97.09% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 198.39 191.35 211.07 165.56 144.59 144.21 446.01 -12.62%
  YoY % 3.68% -9.34% 27.49% 14.50% 0.26% -67.67% -
  Horiz. % 44.48% 42.90% 47.32% 37.12% 32.42% 32.33% 100.00%
EPS 2.90 10.14 14.70 9.94 8.46 7.26 23.46 -29.40%
  YoY % -71.40% -31.02% 47.89% 17.49% 16.53% -69.05% -
  Horiz. % 12.36% 43.22% 62.66% 42.37% 36.06% 30.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0800 0.9900 0.9000 0.7900 0.7200 0.6600 2.0700 -10.27%
  YoY % 9.09% 10.00% 13.92% 9.72% 9.09% -68.12% -
  Horiz. % 52.17% 47.83% 43.48% 38.16% 34.78% 31.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 198.39 191.35 211.07 165.68 144.56 144.38 127.41 7.65%
  YoY % 3.68% -9.34% 27.40% 14.61% 0.12% 13.32% -
  Horiz. % 155.71% 150.18% 165.66% 130.04% 113.46% 113.32% 100.00%
EPS 2.90 10.14 14.70 9.95 8.46 7.27 6.70 -13.02%
  YoY % -71.40% -31.02% 47.74% 17.61% 16.37% 8.51% -
  Horiz. % 43.28% 151.34% 219.40% 148.51% 126.27% 108.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0800 0.9900 0.9000 0.7906 0.7198 0.6608 0.5913 10.55%
  YoY % 9.09% 10.00% 13.84% 9.84% 8.93% 11.75% -
  Horiz. % 182.65% 167.43% 152.21% 133.71% 121.73% 111.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.4800 0.4700 0.4900 0.4900 0.4100 0.3700 1.0600 -
P/RPS 0.24 0.25 0.23 0.30 0.28 0.26 0.24 -
  YoY % -4.00% 8.70% -23.33% 7.14% 7.69% 8.33% -
  Horiz. % 100.00% 104.17% 95.83% 125.00% 116.67% 108.33% 100.00%
P/EPS 16.59 4.63 3.33 4.93 4.85 5.10 4.52 24.17%
  YoY % 258.32% 39.04% -32.45% 1.65% -4.90% 12.83% -
  Horiz. % 367.04% 102.43% 73.67% 109.07% 107.30% 112.83% 100.00%
EY 6.03 21.58 29.99 20.29 20.63 19.62 22.13 -19.47%
  YoY % -72.06% -28.04% 47.81% -1.65% 5.15% -11.34% -
  Horiz. % 27.25% 97.51% 135.52% 91.69% 93.22% 88.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.47 0.54 0.62 0.57 0.56 0.51 -2.43%
  YoY % -6.38% -12.96% -12.90% 8.77% 1.79% 9.80% -
  Horiz. % 86.27% 92.16% 105.88% 121.57% 111.76% 109.80% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/03/14 26/03/13 27/03/12 29/03/11 29/03/10 11/03/09 27/03/08 -
Price 0.4850 0.4600 0.5600 0.4400 0.3900 0.3700 0.5200 -
P/RPS 0.24 0.24 0.27 0.27 0.27 0.26 0.12 12.23%
  YoY % 0.00% -11.11% 0.00% 0.00% 3.85% 116.67% -
  Horiz. % 200.00% 200.00% 225.00% 225.00% 225.00% 216.67% 100.00%
P/EPS 16.76 4.53 3.81 4.43 4.61 5.10 2.22 40.02%
  YoY % 269.98% 18.90% -14.00% -3.90% -9.61% 129.73% -
  Horiz. % 754.95% 204.05% 171.62% 199.55% 207.66% 229.73% 100.00%
EY 5.97 22.05 26.24 22.59 21.69 19.62 45.12 -28.59%
  YoY % -72.93% -15.97% 16.16% 4.15% 10.55% -56.52% -
  Horiz. % 13.23% 48.87% 58.16% 50.07% 48.07% 43.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.46 0.62 0.56 0.54 0.56 0.25 10.28%
  YoY % -2.17% -25.81% 10.71% 3.70% -3.57% 124.00% -
  Horiz. % 180.00% 184.00% 248.00% 224.00% 216.00% 224.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS